DCF Valuation
Chocoladefabriken Lindt & Sprüngli AG (LDSVF) DCF Valuation — Is LDSVF undervalued?
The estimated DCF fair value of one Chocoladefabriken Lindt & Sprüngli AG (LDSVF) share is $36805.97. Compared to the current market price of $11472.00, the stock is undervalued by 220.8%.
DCF fair value
$36805.97
Market price
$11472.00
Upside / downside
+220.8%
Prefer the inverse question? See what growth rate the market is pricing into LDSVF →
Chocoladefabriken Lindt & Sprüngli AG (LDSVF) DCF valuation FAQ
What is the DCF fair value of Chocoladefabriken Lindt & Sprüngli AG (LDSVF)?
The discounted-cash-flow model estimates the intrinsic fair value of one Chocoladefabriken Lindt & Sprüngli AG (LDSVF) share at $36805.97, based on a 10-year projection of its cash flows converging to Damodaran industry averages.
Is Chocoladefabriken Lindt & Sprüngli AG (LDSVF) overvalued or undervalued?
Against the current market price of $11472.00, the DCF fair value of $36805.97 implies LDSVF is undervalued by 220.8%.
How is the LDSVF DCF value calculated?
It is a 10-year discounted-cash-flow estimate built from Chocoladefabriken Lindt & Sprüngli AG's reported fundamentals, with terminal assumptions anchored to Damodaran NYU industry datasets. The market price refreshes daily; the DCF fair value updates when Chocoladefabriken Lindt & Sprüngli AG files a new quarterly or annual report.
How this LDSVF valuation is built
The model projects ten years of Chocoladefabriken Lindt & Sprüngli AG's free cash flow to the firm and discounts each year at its own cost of capital. Rather than assuming today's growth and margins persist forever, a moat-scoring step — weighing Chocoladefabriken Lindt & Sprüngli AG's ROIC-versus-WACC spread, gross-margin trend, and reinvestment efficiency — decides how many years the business holds its edge before its economics mean-revert toward the Damodaran NYU benchmarks for its industry.
WACC is rebuilt each year from an unlevered-then-relevered beta and the company's evolving capital structure; terminal value uses the Gordon growth model with a reinvestment rate tied to the return earned on new capital (goodwill stripped out to reflect operating efficiency). Every assumption — growth, margins, tax, leverage, convergence timing — is editable, and running the full interactive model adds a 10,000-draw Monte Carlo simulation and WACC-versus-terminal-growth sensitivity heatmaps.
The market price refreshes daily; the DCF fair value updates when Chocoladefabriken Lindt & Sprüngli AG files a new quarterly or annual report. For educational/informational purposes only — not investment advice. Last updated 2026-08-03.